Below is Salem Company’s income statement for 2018 that was prepared by an inexperienced accountant. Salem Company Income Statement As of December 31, 2018 Revenues:
Sales revenue ……………..…………………………………… $298,000
Wages payable…………..……………………………………….. 4,000
Gain on sale of investment…………………………………….. 5,250
Deferred revenue………………………………………………. 2,500
Interest payable………………………………………………… 1,000
Accumulated depreciation……………………………………… 10,000
Total revenues ………………………………………………….. $320,750
Less operating expenses:
Selling expenses….……………………… …………………. $32,250
Research and development expense………………….…….. 4,750
Prepaid advertising …….…………………………………. 3,000
Indirect manufacturing labor cost..………………………… 16,200
Utilities expense..…. .....................………………………… 10,200
Direct manufacturing labor cost. ………………………..… 41,000
Factory equipment………………………………………….. 40,000
Insurance expense…………………….………………. …… 3,500
Restructuring costs………………………………………….. 4,000
Direct materials purchased………………………………..... 93,000
Interest expense……………………………………………. 1,750
Rent expense…..…………….………………. …………….. 18,000
Other factory indirect costs…………………………………. 3,000
Dividend paid………………………………………………. 1,500
Administrative expenses………………….…………………. 40,400
Short-term investment……………………………………… . 19,000
Total operating expenses …………………………………….. 331,550
Net operating loss …………………………………………….. ($10,800)
a. Seventy percent (70%) of utilities expense and 80% of insurance expense are for factory operations. Apply the remaining utilities and insurance expenses equally to selling expense and administrative expenses.
b. Sixty percent (60%) of the rent expense is associated with factory operations. Allocate the remaining rent equally to selling expense and administrative expenses.
c. Factory equipment was purchased January 1, 2017. It was estimated that the useful life of the equipment is 10 years and the residual value, $4,000. The $10,000 accumulated depreciation above is for 2017. No depreciation was charged for 2018. The company uses the double-declining balance method of depreciation.
d. Inventory balances are: January 1, 2018 December 31, 2018
Direct materials……………… $5,000 $6,600
Work-in-process …………….. $8,000 $10,000
Finished goods ……………… $25,000 $28,000
e. The company’s tax rate is 21%. The president is disappointed with the results of operations and has asked you to review the income statement and make a recommendation as to whether the company should look for a buyer for its assets. Required:
1. As one step in gathering data for the president, prepare a corrected schedule of cost of goods manufactured for the year ended December 31, 2018.
2. As a second step, prepare a new multiple-step income statement for the year ended December 31, 2018.
3. Calculate the cost of producing one unit if the company produced 120,000 units in 2018 (round your answer to two decimal points).
1 & 2 Corrected Cost of Goods sold schedule and multiple step income statement as below:
Income statement of Salem company for the year ending December 31, 2018 | ||||
Description | Reference | Amount ($) | Amount ($) | |
Sales Revenue | A | 298,000.00 | ||
Cost of goods Sold: | ||||
Purchases - Change in Inventory | 6,600.00 | |||
Direct Materials purchased | 93,000.00 | |||
Direct Manufacturing labor cost | 41,000.00 | |||
Utilities Exp (70%) | 7,140.00 | |||
Insurance Exp (80%) | 2,800.00 | |||
Rent Exp (60%) | 10,800.00 | |||
Total Cost of Goods Sold | B | 161,340.00 | ||
Gross Profit | C = A-B | 136,660.00 | ||
Operating Expenses: | ||||
Indirect Manufacturing labor cost | 16,200.00 | |||
Other factory indirect cost | 3,000.00 | |||
Selling Expenses | 32,250.00 | |||
Utilities Exp (15%) | 1,530.00 | |||
Insurance Exp (10%) | 350.00 | |||
Rent Exp (20%) | 3,600.00 | |||
Administrative Exp | 40,400.00 | |||
Utilities Exp (15%) | 1,530.00 | |||
Insurance Exp (10%) | 350.00 | |||
Rent Exp (20%) | 3,600.00 | |||
R&D Expenses | 4,750.00 | |||
Restructing cost | 4,000.00 | |||
Depreciation (40000-4000)*(100%/10yrs*2) | 7,200.00 | |||
Total Operating Expense | D | 118,760.00 | ||
Non - Operating Expenses: | ||||
Interest Exp | 1,750.00 | |||
Dividend Paid | 1,500.00 | |||
Total Non- Operating Expense | E | 3,250.00 | ||
Non-operating / Other Income | ||||
Gain on sale of investment | 5,250.00 | |||
Total Non- Operating Income | F | |||
Net Profit before tax | G=C-D-E+F | 19,900.00 | ||
Tax @ 21% | H | 4,179.00 | ||
Net Income after taxes | G-H | 15,721.00 |
3. Assume company produced 120000 units for year 2018, then cost per unit would be
Total cost of goods sold = $ 161,340 divided by 120,000 units = $ 1.34 per unit (rounded off to 2 decimal places)
Below is Salem Company’s income statement for 2018 that was prepared by an inexperienced accountant. Salem...
P5.5A An inexperienced accountant prepared this condensed income statement for Simon Company, a retail firm that has been in business for a number of years. Prepare a correct multiple-step income statement. Simon Company Income Statement For the Year Ended December 31, 2022 Revenues Net sales $850,000 Other revenues 22,000 872,000 Cost of goods sold 555,000 Gross profit 317,000 Operating expenses Selling expenses 109,000 Administrative expenses 103,000 212,000 Net earnings $105,000 As an experienced, knowledgeable accountant, you review the statement and...
Phillips Company is a manufacturer of computers. Its controller resigned in October 2018. An inexperienced assistant accountant has prepared the following income statement for the month of October 2018. Phillips Company Income Statement For the Month Ended October 31, 2018 Sales revenue $780,000 Less: Operating expenses Raw materials purchases $264,000 Direct labor cost 190,000 Advertising expense 90,000 Selling and administrative salaries 75,000 Rent on factory facilities 60,000 Depreciation on sales equipment 45,000 Depreciation on factory equipment 31,000 Indirect labor cost...
An inexperienced accountant prepared this condensed income statement for Cullumber Company, a retail firm that has been in business for a number of years. CULLUMBER COMPANY Income Statement For the Year Ended December 31, 2017 Revenues Net sales $901,000 Other revenues 23,320 924,320 Cost of goods sold 588,300 Gross profit 336,020 Operating expenses Selling expenses 115,540 Administrative expenses 109,180 224,720 Net earnings $111,300 As an experienced, knowledgeable accountant, you review the statement and determine the following facts. 1. Net sales...
Resources: Financial Accounting: Tools for Business Decision Making Scenario: An inexperienced accountant prepared this condensed income statement for Simon Company, a retail firm that has been in business for a number of years. SIMON COMPANY Income Statement For the Year Ended December 31, 2017 Revenues Net sales $850,000 Other revenues 22,000 872,000 Cost of goods sold 555,000 Gross profit 317,000 Operating expenses Selling expenses 109,000 Administrative expenses 103,000 212,000 Net earnings $105,000 As an experienced, knowledgeable accountant, you review the...
Campus Fashion Inc. Income Statement at December 31, 2018 Revenues: Sales revenue .. Dividend revenue. Sales commission payable. Allowance for uncollectible accounts. Royalty revenue... Gain on sale of office equipment ..... Total revenues.... Less: Cost of goods manufactured... Gross profit..... Operating expenses: Selling ....... General and administrative .. Restructuring costs... Short-term investments.. Dividend paid.... Interest expense..... Total operating expenses .... Net loss..... $300,000 1.800 1.000 2,000 500 1,500 306,800 (243.100) 63,700 30,000 34,000 6,000 5,400 600 2,000 78,000 S(14.300) Campus...
2. Prepare the company's 2019 income statement that reports separate categories for (a) selling expenses and (b) general and administrative expenses. LEONE COMPANY Income Statement For Year Ended December 31, 2019 Cost of goods sold Goods available for sale Cost of goods sold Operating expenses Selling expenses Total selling expenses ses General and administrative expenses Total general and administrative expenses Total operating expenses Income before taxes Net income Required information [The following information applies to the questions displayed below.] The...
prepare the company's 2019 income statement that reports separate categories for a selling expense and a general and administrative expenses. please help equired information he following information applies to the questions displayed below.) he following Calendar year end information is taken from the December 31 2019, adjusted trial balance and other records fLeone Company 240, Advertising expense Depreciation expense-office equipment Depreciation expense-selling equipment Depreciation expense-Factory equipment Factory Supervision Factory alles wed Factory utilities 63. $ 28,200 Direct labar 11.3 The...
Empire Company is a manufacturer of smart phones. Its controller resigned in October 2020. An inexperienced assistant accountant has prepared the following income statement for the month of October 2020. $794,400 EMPIRE COMPANY Income Statement For the Month Ended October 31, 2020 Sales revenue Less: Operating expenses Raw materials purchases $263,500 Direct labor cost 191,800 Advertising expense 92,300 Selling and administrative salaries 76,900 Rent on factory facilities 62,500 Depreciation on sales equipment 45,100 Depreciation on factory equipment 33,000 Indirect labor...
Question 5 of 5 < -12 III An inexperienced accountant prepared this condensed income statement for Cullumber Company, a retail firm that has been in business for a number of years. Cullumber Company Income Statement For the Year Ended December 31, 2022 Revenues Net sales $867,000 Other revenues 22.440 889,440 Cost of goods sold 566,100 Gross profit 323,340 Operating expenses Selling expenses 111,180 Administrative expenses 105,060 216,240 Net earnings $107.100 As an experienced, knowledgeable accountant, you review the statement and...
Empire Company is a manufacturer of smart phones. Its controller resigned in October 2017. An inexperienced assistant accountant has prepared the following income statement for the month of October 2017. EMPIRE COMPANY Income Statement For the Month Ended October 31, 2017 Sales revenue $ 780,000 Less: Operating expenses Raw materials purchases $ 264,000 Direct labor cost 190,000 Advertising expense 90,000 Selling and administrative salaries 75,000 Rent on factory facilities 60,000 Depreciation on sales equipment 45,000 Depreciation on factory equipment 31,000...